[BAT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.69%
YoY- 10.37%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,108,292 3,066,448 3,072,952 3,254,324 3,065,556 3,079,280 3,010,370 2.16%
PBT 1,056,214 1,036,536 920,338 944,284 928,248 916,340 840,302 16.51%
Tax -295,544 -290,232 -257,461 -263,441 -258,722 -256,044 -232,607 17.36%
NP 760,670 746,304 662,877 680,842 669,526 660,296 607,695 16.19%
-
NP to SH 760,670 746,304 662,877 680,842 669,526 660,296 607,695 16.19%
-
Tax Rate 27.98% 28.00% 27.97% 27.90% 27.87% 27.94% 27.68% -
Total Cost 2,347,622 2,320,144 2,410,075 2,573,481 2,396,030 2,418,984 2,402,675 -1.53%
-
Net Worth 228,429 368,580 176,995 25,702 119,966 242,755 71,392 117.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 616,759 - 616,629 367,380 551,159 - - -
Div Payout % 81.08% - 93.02% 53.96% 82.32% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 228,429 368,580 176,995 25,702 119,966 242,755 71,392 117.60%
NOSH 285,536 285,721 285,476 285,588 285,633 285,595 285,570 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.47% 24.34% 21.57% 20.92% 21.84% 21.44% 20.19% -
ROE 333.00% 202.48% 374.52% 2,648.89% 558.10% 272.00% 851.20% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,088.58 1,073.23 1,076.43 1,139.52 1,073.25 1,078.20 1,054.16 2.17%
EPS 266.40 261.20 232.20 238.40 234.40 231.20 212.80 16.20%
DPS 216.00 0.00 216.00 128.64 192.96 0.00 0.00 -
NAPS 0.80 1.29 0.62 0.09 0.42 0.85 0.25 117.61%
Adjusted Per Share Value based on latest NOSH - 285,501
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,088.60 1,073.95 1,076.23 1,139.75 1,073.64 1,078.44 1,054.31 2.16%
EPS 266.41 261.38 232.16 238.45 234.49 231.25 212.83 16.19%
DPS 216.01 0.00 215.96 128.67 193.03 0.00 0.00 -
NAPS 0.80 1.2909 0.6199 0.09 0.4202 0.8502 0.25 117.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 39.00 38.75 35.50 35.25 35.50 34.75 37.00 -
P/RPS 3.58 3.61 3.30 3.09 3.31 3.22 3.51 1.32%
P/EPS 14.64 14.84 15.29 14.79 15.15 15.03 17.39 -10.86%
EY 6.83 6.74 6.54 6.76 6.60 6.65 5.75 12.19%
DY 5.54 0.00 6.08 3.65 5.44 0.00 0.00 -
P/NAPS 48.75 30.04 57.26 391.67 84.52 40.88 148.00 -52.40%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/07/03 21/04/03 24/02/03 28/10/02 29/07/02 16/04/02 21/02/02 -
Price 39.25 39.00 35.75 35.25 35.00 35.00 34.50 -
P/RPS 3.61 3.63 3.32 3.09 3.26 3.25 3.27 6.83%
P/EPS 14.73 14.93 15.40 14.79 14.93 15.14 16.21 -6.19%
EY 6.79 6.70 6.50 6.76 6.70 6.61 6.17 6.61%
DY 5.50 0.00 6.04 3.65 5.51 0.00 0.00 -
P/NAPS 49.06 30.23 57.66 391.67 83.33 41.18 138.00 -49.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment